DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

American Public Education, Inc. (APEI)

Consumer Defensive | Education & Training Services

Today's Price

$43.43

Today's Fair Value

$21.21 -51.16%

Margin of Safety

-104.76%

Projected Value (5Y)

$34.16 -21.34%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -2.99% | CAGR (5y): 2.94%

Diluted Shares Growth Rate

Regression: 1.52% | CAGR (5y): 4.4%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 11.39x)

Discount Rate